CashFlowRE
Sign in Sign up
1522 Dennison Ave
B- Composite 66.8
Why this score? — see what drove the B- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +0.9/10.0
  • Appreciation +0.0/10.0

$42,900

1522 Dennison Ave · Birmingham, AL 35211
3 bd · 1.0 ba · 1,404 sqft · SingleFamily public records · 19 Days on market
Built 1925 4,791 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Discover the potential at Birmingham’s newest opportunity—1522 Dennison Ave, Birmingham, AL 35211! This charming 3-bedroom home offers 1,404 sq ft with flexibility to easily convert into a 4-bedroom by simply adding a closet to one room. Situated on a desirable corner lot in a well-established neighborhood, this property features a spacious . 11-acre lot and a backyard perfect for entertaining, family gatherings, or creating your own outdoor retreat. Inside, you’ll find a functional floorplan with a welcoming living room, dedicated dining area, and an additional sunroom-style space filled with natural light. The versatile layout makes this home ideal for a growing family,

Key facts

  • Sunroom style space
  • Versatile layout
  • Functional floorplan

Tags

CORNER LOTFUNCTIONAL FLOORPLANDEDICATED DINING AREASUNROOM STYLE SPACEVERSATILE LAYOUT

Property features AI

Finance

  • Other: Lot size reported as 0.11 acres
  • HOA & community: No association fee

Exterior

  • Parking: Parking at the main level
  • Utilities: Public water; Connected sewer; Gas and electric water heater options; Internet service available
  • Home design: Existing structure; Wood construction; Crawl space foundation
  • Construction: Wood construction; Crawl space foundation
  • Exterior features: Front porch; Corner lot with some trees

Interior

  • Bedrooms: Bedrooms located on main level; Includes a bonus room on main level; Sunroom on main level
  • Flooring: Hardwood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: 3+ heating systems; 3+ cooling systems
  • Interior features: Hardwood floors; Pull-down attic; Ceilings: Other (see remarks); Living area reported per tax records
  • Laundry & utility: Main-level laundry room; Washer hookup; Dryer hookups for electric and gas

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $43k.

Deal economics

  • At list price, monthly cash flow is $731 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $43k).
  • Recommended offer: $42k (1.5% below list) — sets the bar for market timing.
  • Cap rate 26.7% vs local median 6.2% in Birmingham — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 67/100 on livability (#78 in AL) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities C-, crime F, employment F.
  • Birmingham City (urban): math 4% / reading 20% proficiency, ranked #116 of 129 in AL (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 82% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: West End Academy (math 2% / reading 12%, grade F, #601 of 627 statewide, top 98%, 503 students, 81% FRL); Wenonah High School (math 2% / reading 2%, grade F, #291 of 305 statewide, top 100%, 656 students, 85% FRL) — zoned schools at 83% FRL track the district average.
  • Market conditions: Rents soft (-0.0%/yr); 152 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 2,114 units permitted in Jefferson County in 2024 (556 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($35k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $297 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Jefferson County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $12k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($42k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $42,256 (1.5% below list)

Questions for the listing agent

  1. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
2.92%
Cap rate
26.74%
Cash-on-cash
73.02%
DSCR
4.25
GRM
2.9

CMA / ARV

ARV (on-the-fly)
$99,684
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1317 SW 16th St SW 0.16mi 3/2.0 1,420 (+1%) 6mo $133,000 $94 82
1241 15th St SW 0.22mi 3/2.0 1,443 (+3%) 1mo $102,000 $71 80
1245 16th St SW 0.23mi 3/2.0 1,336 (-5%) 5mo $145,000 $109 73
1376 SW 15th St 0.08mi 3/2.0 1,468 (+5%) 18mo $120,000 $82 69
1547 Bay Ave SW 0.15mi 2/2.0 (-1) 1,467 (+4%) 13mo $43,000 $29 66
1201 SW 15th St 0.31mi 3/2.5 1,472 (+5%) 10mo $162,000 $110 63
1440 16th Way SW 0.48mi 4/1.0 (+1) 1,519 (+8%) 2mo $42,500 $28 57
1232 SW 15th Pl 0.23mi 3/2.0 1,520 (+8%) 22mo $32,500 $21 54
1609 SW Jefferson Ave 0.52mi 3/1.0 1,302 (-7%) 13mo $61,000 $47 53
1725 3rd Pl SW 0.68mi 4/2.0 (+1) 1,365 (-3%) 2mo $215,000 $158 53
1629 Steiner Ave SW 0.73mi 2/1.0 (-1) 1,476 (+5%) 8mo $72,000 $49 46
1545 16th Way SW 0.59mi 3/1.0 1,320 (-6%) 20mo $69,500 $53 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
69.4%
Equity multiple
3.99×
Total profit
$35,921
Equity at exit
$6,397
10-year hold
IRR
72.6%
Equity multiple
7.41×
Total profit
$77,005
Equity at exit
$3,709

Cash invested: $12,012 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
90 Strongly Landlord-Friendly
State Alabama
90 Strongly Landlord-Friendly · R+15
County
— inherits STATE
City
— inherits STATE
Right-to-evict in 7 days for non-payment; no rent control; preempted statewide; courts move quickly.

ZIP-level market 35211

Rents YoY
-0.0%
Active inventory
152
Price-to-rent
2.9×

Monthly cashflow live

Estimated rent
$1,254 high interval (Pro) →
Mortgage (P&I)
$225
Tax from tax record
$17 /mo · $202/yr
Insurance
$18
HOA
$0
Vacancy / Maint / Mgmt
$263
Net cashflow
$731

Break-even live

Break-even rent $329
Max offer price $42,900
Occupancy floor 37%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$10,725
Closing costs
$1,287
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1332 15th Pl SW Birmingham, AL 2.0 1.0 1115 $950 $0.85 3d 1 0.06mi
1508 Dennison Ave SW Birmingham, AL 2.0 1.0 924 $890 $0.96 44d 1 0.07mi
1256 15th St SW Birmingham, AL 3.0 1.0 1206 $1,300 $1.08 3d 1 0.17mi
1233 15th Way SW Birmingham, AL 3.0 1.0 1119 $1,050 $0.94 44d 1 0.21mi
1204 15th Way SW Birmingham, AL 4.0 3.0 1715 $1,400 $0.82 44d 1 0.28mi
1136 15th St SW Birmingham, AL 4.0 2.0 1296 $1,395 $1.08 24d 1 0.35mi
1698 Dennison Ave SW Birmingham, AL 4.0 2.0 1780 $1,300 $0.73 44d 1 0.39mi
1620 Alemeda Ave SW Birmingham, AL 3.0 2.0 1314 $1,295 $0.99 2d 1 0.45mi
1609 Jefferson Ave SW Birmingham, AL 4.0 1.0 1572 $1,300 $0.83 3d 1 0.49mi
1000 17th Pl SW Birmingham, AL 3.0 2.0 1200 $1,275 $1.06 19d 1 0.67mi
1501 Princeton Ave SW Birmingham, AL 3.0 2.0 1260 $1,350 $1.07 44d 1 0.87mi
1734 Lee Ave SW Birmingham, AL 4.0 1.0 1142 $1,150 $1.01 19d 1 0.92mi
1520 17th Way SW Birmingham, AL 3.0 1.0 900 $900 $1.00 21d 1 0.96mi
1520 17th Way SW Birmingham, AL 3.0 1.0 900 $900 $1.00 12d 1 0.96mi
1012 Cotton Ave SW Birmingham, AL 3.0 1.0 1232 $1,000 $0.81 44d 1 0.96mi
1728 Princeton Ave SW Birmingham, AL 4.0 2.0 1334 $1,300 $0.97 44d 1 0.98mi
218 Olympia Dr Homewood, AL 1.0–3.0 1.0–2.5 958 $1,659 $1.73 2d 33 0.98mi
1252 18th Pl SW Birmingham, AL 3.0 1.0 950 $1,000 $1.05 16d 1 1.00mi
1217 Fulton Ave SW Birmingham, AL 4.0 2.0 1397 $1,395 $1.00 44d 1 1.04mi
1319 18th Way SW Birmingham, AL 4.0 2.0 1337 $1,345 $1.01 24d 1 1.05mi
1228 Fulton Ave SW Birmingham, AL 2.0 1.0 900 $800 $0.89 44d 1 1.06mi
856 Center Way SW Birmingham, AL 3.0 2.0 1142 $1,200 $1.05 44d 1 1.07mi
504 Francis Pl SW Birmingham, AL 3.0 2.0 1816 $1,223 $0.67 24d 1 1.08mi
1537 18th St SW Birmingham, AL 3.0 1.0 1049 $1,130 $1.08 44d 1 1.08mi
1816 Saint Charles Ave SW Birmingham, AL 3.0 1.0 1395 $1,295 $0.93 24d 1 1.09mi
1544 18th St SW Birmingham, AL 3.0 1.0 950 $1,130 $1.19 44d 1 1.11mi
1213 Alabama Ave SW Birmingham, AL 4.0 2.0 1616 $1,200 $0.74 44d 1 1.12mi
1437 Woodland Ave SW Birmingham, AL 3.0 1.0 1369 $1,100 $0.80 3d 1 1.13mi
1645 Woodland Ave SW Birmingham, AL 4.0 2.0 1298 $1,300 $1.00 19d 1 1.14mi
1220 Alabama Ave SW Birmingham, AL 3.0 1.5 1175 $1,350 $1.15 44d 1 1.14mi
1209 19th Pl SW Birmingham, AL 3.0 1.0 1050 $1,275 $1.21 44d 1 1.16mi
405 11th St SW Unit B Birmingham, AL 2.0 1.0 1065 $800 $0.75 44d 1 1.19mi
1228 19th Pl SW Birmingham, AL 3.0 2.0 978 $1,195 $1.22 3d 1 1.19mi
741 Center Pl SW Birmingham, AL 3.0 1.0 1101 $1,250 $1.14 16d 1 1.20mi
1800 Woodland Ave SW Birmingham, AL 4.0 1.0 1411 $1,195 $0.85 2d 1 1.20mi
1900 Saint Charles Ave SW Birmingham, AL 4.0 2.0 1623 $1,350 $0.83 2d 1 1.29mi
108 E Ann Dr SW Birmingham, AL 4.0 2.0 1628 $1,495 $0.92 24d 1 1.31mi
224 E Ann Dr SW Birmingham, AL 3.0 1.0 1026 $1,050 $1.02 24d 1 1.32mi
2028 Lee Ter SW Birmingham, AL 2.0 1.0 884 $695 $0.79 44d 1 1.32mi
2026 Lee Ct SW Birmingham, AL 3.0 1.0 1204 $1,100 $0.91 44d 1 1.33mi

Listing history 10 events

  1. 2026-06-18
    days on market $42,900 Active 19 DOM
  2. 2026-06-17
    days on market $42,900 Active 18 DOM
  3. 2026-06-16
    days on market $42,900 Active 17 DOM
  4. 2026-06-15
    days on market $42,900 Active 16 DOM
  5. 2026-06-13
    status $42,900 Active 14 DOM
  6. 2026-06-03
    status $42,900 Pending 14 DOM
  7. 2026-06-02
    days on market $42,900 Active 14 DOM
  8. 2026-06-01
    days on market $42,900 Active 13 DOM
  9. 2026-05-31
    days on market $42,900 Active 12 DOM
  10. 2026-05-19
    listed $42,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast AL · Resets to sale price

Current annual tax
$202 · $17/mo
Projected year-2 tax
$202 · $17/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 6 unhealthy d/yr today · 8 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,046
− Mortgage interest
−$2,403
− Property taxes
−$202
− Insurance
−$214
− Repairs & maintenance
−$1,204
− Management
−$1,204
− Depreciation
−$1,248
Taxable income
$8,572
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,057
After-tax cash flow
$6,713/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Birmingham City
NCES district ID
0100390
Math proficiency
4% ▼ -17.00%
Reading proficiency
20% ▼ -4.00%
Median HH income
$31,988
Composite
9.49/100
National rank
#9850
State rank
#116 of 129 in AL

Livability — Birmingham

Score
67/100
State rank
#78
US rank
#10412

Category grades

Amenities C- Commute A+ Cost of living A+ Crime F Employment F Housing A+ Health & safety F User ratings C+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Birmingham, AL
County
Jefferson County · 527,445 people
City population
210,422
Metro
Birmingham-Hoover, AL
Population (ZIP)
24,924
Household income
$34,884
Rent vs Own
59.7% rent · 40.3% own
Severe rent burden
2161.0

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
669,185 people
By 2030
669,694 · +0.1%
By 2040
661,388 · -1.2%
By 2050
643,086 · -3.9%
By 2075
577,267 · -13.7%
By 2100
474,758 · -29.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (77%)
Race & ethnicity
Black 77% White 10% Hispanic / Latino 10% Two or more races 4%
Hispanic origin (detail)
Mexican 7%
Foreign-born
6% · Canada
Languages at home
91% English-only · Spanish 8% French/Haitian/Cajun 1%

Political lean MEDSL · Jefferson

2024 margin
D (+10.4) · D 54.6% · R 44.2% · Other 1.2%
2008→2024 swing
+5.4pp toward D · 2008: 5.1pp · 2024: 10.4pp
All cycles
2024: D+10.4 2020: D+13.2 2016: D+7.2 2012: D+6.0 2008: D+5.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -49.29%
Current HPI
91.2903
Rent YoY
▬ -0.01%
Metro
Birmingham-Hoover, AL
State GDP YoY
▲ 2.94%
F500 in state
4

Industry mix (Fortune 500 HQ in AL)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-19 Listed $42,900 Greater Alabama MLS

Property tax history

-7.4%/yr

Latest (2025): $202 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…